[BKAWAN] YoY Cumulative Quarter Result on 30-Jun-2009 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

26-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Sep-2009

Quarter

30-Jun-2009 [#3]

Profit Trend

QoQ- 78.78%

YoY- -38.48%

Quarter Report

BKB FY2009 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	249,834	208,887	167,163	182,226	188,478	164,644	161,577	7.52%
YoY %	19.60%	24.96%	-8.27%	-3.32%	14.48%	1.90%	-	-
Horiz. %	154.62%	129.28%	103.46%	112.78%	116.65%	101.90%	100.00%	-
PBT	413,840	556,317	424,955	240,427	386,974	227,795	215,515	11.47%
YoY %	-25.61%	30.91%	76.75%	-37.87%	69.88%	5.70%	-	-
Horiz. %	192.02%	258.13%	197.18%	111.56%	179.56%	105.70%	100.00%	-
Tax	-10,537	-8,798	-4,163	-6,054	-5,814	-4,006	-3,414	20.64%
YoY %	-19.77%	-111.34%	31.24%	-4.13%	-45.13%	-17.34%	-	-
Horiz. %	308.64%	257.70%	121.94%	177.33%	170.30%	117.34%	100.00%	-
NP	403,303	547,519	420,792	234,373	381,160	223,789	212,101	11.29%
YoY %	-26.34%	30.12%	79.54%	-38.51%	70.32%	5.51%	-	-
Horiz. %	190.15%	258.14%	198.39%	110.50%	179.71%	105.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	399,335	543,506	419,240	231,080	375,609	218,013	207,044	11.55%
YoY %	-26.53%	29.64%	81.43%	-38.48%	72.29%	5.30%	-	-
Horiz. %	192.87%	262.51%	202.49%	111.61%	181.42%	105.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.55%	1.58%	0.98%	2.52%	1.50%	1.76%	1.58%	-
YoY %	61.39%	61.22%	-61.11%	68.00%	-14.77%	11.39%	-	-
Horiz. %	161.39%	100.00%	62.03%	159.49%	94.94%	111.39%	100.00%	-
Total Cost	-153,469	-338,632	-253,629	-52,147	-192,682	-59,145	-50,524	20.32%
YoY %	54.68%	-33.51%	-386.37%	72.94%	-225.78%	-17.06%	-	-
Horiz. %	303.75%	670.24%	502.00%	103.21%	381.37%	117.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,576,507	3,530,780	3,107,837	2,814,408	2,737,511	2,432,000	2,024,173	9.94%
YoY %	1.30%	13.61%	10.43%	2.81%	12.56%	20.15%	-	-
Horiz. %	176.69%	174.43%	153.54%	139.04%	135.24%	120.15%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	62,526	62,750	63,598	42,642	64,767	43,351	34,700	10.30%
YoY %	-0.36%	-1.33%	49.14%	-34.16%	49.40%	24.93%	-	-
Horiz. %	180.19%	180.84%	183.28%	122.89%	186.65%	124.93%	100.00%	-
Div Payout %	15.66%	11.55%	15.17%	18.45%	17.24%	19.88%	16.76%	-
YoY %	35.58%	-23.86%	-17.78%	7.02%	-13.28%	18.62%	-	-
Horiz. %	93.44%	68.91%	90.51%	110.08%	102.86%	118.62%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	3,576,507	3,530,780	3,107,837	2,814,408	2,737,511	2,432,000	2,024,173	9.94%
YoY %	1.30%	13.61%	10.43%	2.81%	12.56%	20.15%	-	-
Horiz. %	176.69%	174.43%	153.54%	139.04%	135.24%	120.15%	100.00%	-
NOSH	416,842	418,338	423,988	426,425	431,784	433,511	289,167	6.27%
YoY %	-0.36%	-1.33%	-0.57%	-1.24%	-0.40%	49.92%	-	-
Horiz. %	144.15%	144.67%	146.62%	147.47%	149.32%	149.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	161.43%	262.11%	251.73%	128.62%	202.23%	135.92%	131.27%	-
YoY %	-38.41%	4.12%	95.72%	-36.40%	48.79%	3.54%	-	-
Horiz. %	122.98%	199.67%	191.77%	97.98%	154.06%	103.54%	100.00%	-
ROE	11.17%	15.39%	13.49%	8.21%	13.72%	8.96%	10.23%	-
YoY %	-27.42%	14.08%	64.31%	-40.16%	53.12%	-12.41%	-	-
Horiz. %	109.19%	150.44%	131.87%	80.25%	134.12%	87.59%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	59.93	49.93	39.43	42.73	43.65	37.98	55.88	1.17%
YoY %	20.03%	26.63%	-7.72%	-2.11%	14.93%	-32.03%	-	-
Horiz. %	107.25%	89.35%	70.56%	76.47%	78.11%	67.97%	100.00%	-
EPS	95.80	129.92	98.88	54.19	86.99	50.29	47.74	12.29%
YoY %	-26.26%	31.39%	82.47%	-37.71%	72.98%	5.34%	-	-
Horiz. %	200.67%	272.14%	207.12%	113.51%	182.22%	105.34%	100.00%	-
DPS	15.00	15.00	15.00	10.00	15.00	10.00	12.00	3.78%
YoY %	0.00%	0.00%	50.00%	-33.33%	50.00%	-16.67%	-	-
Horiz. %	125.00%	125.00%	125.00%	83.33%	125.00%	83.33%	100.00%	-
NAPS	8.58	8.44	7.33	6.60	6.34	5.61	7.00	3.44%
YoY %	1.66%	15.14%	11.06%	4.10%	13.01%	-19.86%	-	-
Horiz. %	122.57%	120.57%	104.71%	94.29%	90.57%	80.14%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 426,419
RPS	56.31	47.08	37.68	41.07	42.48	37.11	36.42	7.52%
YoY %	19.60%	24.95%	-8.25%	-3.32%	14.47%	1.89%	-	-
Horiz. %	154.61%	129.27%	103.46%	112.77%	116.64%	101.89%	100.00%	-
EPS	90.01	122.50	94.49	52.08	84.66	49.14	46.67	11.55%
YoY %	-26.52%	29.64%	81.43%	-38.48%	72.28%	5.29%	-	-
Horiz. %	192.86%	262.48%	202.46%	111.59%	181.40%	105.29%	100.00%	-
DPS	14.09	14.14	14.33	9.61	14.60	9.77	7.82	10.30%
YoY %	-0.35%	-1.33%	49.12%	-34.18%	49.44%	24.94%	-	-
Horiz. %	180.18%	180.82%	183.25%	122.89%	186.70%	124.94%	100.00%	-
NAPS	8.0613	7.9582	7.0049	6.3435	6.1702	5.4816	4.5624	9.94%
YoY %	1.30%	13.61%	10.43%	2.81%	12.56%	20.15%	-	-
Horiz. %	176.69%	174.43%	153.54%	139.04%	135.24%	120.15%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	18.38	17.12	10.80	8.85	10.60	8.90	7.90	-
P/RPS	30.67	34.29	27.39	20.71	24.28	23.43	14.14	13.76%
YoY %	-10.56%	25.19%	32.25%	-14.70%	3.63%	65.70%	-	-
Horiz. %	216.90%	242.50%	193.71%	146.46%	171.71%	165.70%	100.00%	-
P/EPS	19.19	13.18	10.92	16.33	12.19	17.70	11.03	9.65%
YoY %	45.60%	20.70%	-33.13%	33.96%	-31.13%	60.47%	-	-
Horiz. %	173.98%	119.49%	99.00%	148.05%	110.52%	160.47%	100.00%	-
EY	5.21	7.59	9.16	6.12	8.21	5.65	9.06	-8.80%
YoY %	-31.36%	-17.14%	49.67%	-25.46%	45.31%	-37.64%	-	-
Horiz. %	57.51%	83.77%	101.10%	67.55%	90.62%	62.36%	100.00%	-
DY	0.82	0.88	1.39	1.13	1.42	1.12	1.52	-9.76%
YoY %	-6.82%	-36.69%	23.01%	-20.42%	26.79%	-26.32%	-	-
Horiz. %	53.95%	57.89%	91.45%	74.34%	93.42%	73.68%	100.00%	-
P/NAPS	2.14	2.03	1.47	1.34	1.67	1.59	1.13	11.21%
YoY %	5.42%	38.10%	9.70%	-19.76%	5.03%	40.71%	-	-
Horiz. %	189.38%	179.65%	130.09%	118.58%	147.79%	140.71%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	16/08/11	18/08/10	26/08/09	18/08/08	22/08/07	23/08/06	-
Price	18.96	15.86	11.60	9.30	8.30	8.10	9.25	-
P/RPS	31.63	31.76	29.42	21.76	19.01	21.33	16.55	11.38%
YoY %	-0.41%	7.95%	35.20%	14.47%	-10.88%	28.88%	-	-
Horiz. %	191.12%	191.90%	177.76%	131.48%	114.86%	128.88%	100.00%	-
P/EPS	19.79	12.21	11.73	17.16	9.54	16.11	12.92	7.35%
YoY %	62.08%	4.09%	-31.64%	79.87%	-40.78%	24.69%	-	-
Horiz. %	153.17%	94.50%	90.79%	132.82%	73.84%	124.69%	100.00%	-
EY	5.05	8.19	8.52	5.83	10.48	6.21	7.74	-6.86%
YoY %	-38.34%	-3.87%	46.14%	-44.37%	68.76%	-19.77%	-	-
Horiz. %	65.25%	105.81%	110.08%	75.32%	135.40%	80.23%	100.00%	-
DY	0.79	0.95	1.29	1.08	1.81	1.23	1.30	-7.95%
YoY %	-16.84%	-26.36%	19.44%	-40.33%	47.15%	-5.38%	-	-
Horiz. %	60.77%	73.08%	99.23%	83.08%	139.23%	94.62%	100.00%	-
P/NAPS	2.21	1.88	1.58	1.41	1.31	1.44	1.32	8.96%
YoY %	17.55%	18.99%	12.06%	7.63%	-9.03%	9.09%	-	-
Horiz. %	167.42%	142.42%	119.70%	106.82%	99.24%	109.09%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos